investorscraft@gmail.com

Intrinsic ValueJing-jin Electric Technologies Co.,Ltd. (688280.SS)

Previous Close$11.17
Intrinsic Value
Upside potential
Previous Close
$11.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jing-Jin Electric Technologies Co., Ltd. is a specialized automotive supplier operating within China's burgeoning electric vehicle (EV) ecosystem. The company's core revenue model is derived from the design, development, and sale of advanced electric drive systems and power battery solutions. Its comprehensive product portfolio includes electric motors, motor controllers, integrated electric drive modules, hybrid transmissions, and battery management systems (BMS), positioning it as a critical component provider for both passenger and commercial vehicle manufacturers. Operating in the highly competitive Auto - Parts sector, Jing-Jin Electric leverages its technological expertise to serve the accelerating transition towards electrification in the automotive industry. The company's market position is that of a domestic technology enabler, competing to secure contracts with major OEMs and capitalize on government-supported green mobility initiatives. Its focus on integrated systems, such as complete e-drive modules, suggests a strategy to move beyond individual components towards higher-value assemblies. Founded in 2008 and based in Beijing, the company benefits from its proximity to a central hub of China's automotive and policy landscape, though it faces intense competition from both established international suppliers and agile domestic rivals.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.30 billion. However, it recorded a significant net loss of CNY -436.4 million, indicating substantial profitability challenges. Operating cash flow was positive but minimal at CNY 12.4 million, which was heavily outweighed by capital expenditures of CNY -246.3 million, reflecting aggressive investment in its production capacity and technology.

Earnings Power And Capital Efficiency

The diluted earnings per share of CNY -0.74 underscores the company's current lack of earnings power. The negative net income, coupled with substantial capital investments, points to low capital efficiency in the near term. The business is in a capital-intensive growth phase, prioritizing market expansion and R&D over immediate profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 78.3 million against total debt of CNY 465.6 million, indicating a leveraged financial structure. This debt level, relative to its cash generation, suggests a degree of financial strain and a reliance on external funding to support its operations and ambitious growth strategy in the capital-intensive EV sector.

Growth Trends And Dividend Policy

The company is squarely focused on growth and capital reinvestment, as evidenced by its lack of a dividend distribution. The significant capital expenditure signals a strategy aimed at scaling operations and technology development to capture future demand in the electric vehicle market, prioritizing long-term market position over short-term shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.24 billion, the market is valuing the company based on its future potential within the high-growth EV supply chain rather than its current financial performance. The low beta of 0.452 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its niche, early-stage status.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on EV powertrain components within the world's largest electric vehicle market. Its outlook is tied to the successful commercialization of its technology and securing long-term supply contracts with major automakers, which is necessary to achieve scale and eventually transition towards profitability.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount